What is the intrinsic value of ENDURANCE.NS?

As of 2025-07-08, the Intrinsic Value of Endurance Technologies Ltd (CN) (ENDURANCE.NS) is 1,202.50 INR. This ENDURANCE.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,662.10 INR, the upside of Endurance Technologies Ltd (CN) is -54.80%.

The range of the Intrinsic Value is 1,026.82 - 1,462.04 INR

Is ENDURANCE.NS undervalued or overvalued?

Based on its market price of 2,662.10 INR and our intrinsic valuation, Endurance Technologies Ltd (CN) (ENDURANCE.NS) is overvalued by 54.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,026.82 - 1,462.04	1,202.50	-54.8%
DCF (Growth 10y)	1,413.92 - 1,966.10	1,638.93	-38.4%
DCF (EBITDA 5y)	3,762.11 - 4,194.66	3,993.11	50.0%
DCF (EBITDA 10y)	3,735.60 - 4,485.62	4,110.08	54.4%
Fair Value	587.98 - 587.98	587.98	-77.91%
P/E	2,500.39 - 3,355.88	2,900.89	9.0%
EV/EBITDA	2,513.56 - 2,781.51	2,685.11	0.9%
EPV	612.15 - 710.82	661.49	-75.2%
DDM - Stable	327.27 - 619.77	473.52	-82.2%
DDM - Multi	798.90 - 1,168.06	948.44	-64.4%